investorscraft@gmail.com

Intrinsic ValuePagaya Technologies Ltd. (PGYWW)

Previous Close$0.32
Intrinsic Value
Upside potential
Previous Close
$0.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pagaya Technologies Ltd. operates in the financial technology sector, specializing in AI-driven credit and payment solutions. The company leverages machine learning and big data analytics to optimize lending decisions for financial institutions, enabling more efficient underwriting and risk assessment. Its core revenue model is built on transaction fees and service agreements with banks, fintech partners, and other credit providers, positioning it as a key enabler in the digital lending ecosystem. Pagaya’s technology integrates seamlessly with existing financial infrastructures, offering scalable solutions that cater to both prime and subprime borrowers. The company competes in a rapidly evolving fintech landscape, where its proprietary algorithms and data network provide a competitive edge. Its market positioning is strengthened by partnerships with major financial players, though it faces regulatory and technological risks inherent to AI-driven finance. Pagaya’s focus on innovation and adaptability allows it to address underserved credit markets while maintaining compliance with evolving financial regulations.

Revenue Profitability And Efficiency

Pagaya reported revenue of $1.00 billion for FY 2024, reflecting strong top-line growth. However, the company posted a net loss of $401.41 million, with diluted EPS of -$5.54, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $66.52 million, suggesting some operational efficiency, though capital expenditures of $23.24 million highlight continued investment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s significant net loss underscores its current lack of earnings power, likely due to high R&D and customer acquisition costs. Capital efficiency remains under pressure, as evidenced by negative EPS and substantial operating losses. However, its ability to generate positive operating cash flow suggests potential for improved capital allocation as the business scales.

Balance Sheet And Financial Health

Pagaya’s balance sheet shows $187.92 million in cash and equivalents, providing liquidity but offset by total debt of $680.81 million. The debt load raises concerns about financial flexibility, though the company’s cash position may support near-term obligations. Further scrutiny of debt maturity profiles and covenant compliance would be necessary for a full assessment of financial health.

Growth Trends And Dividend Policy

Revenue growth appears robust, but profitability remains elusive. The company does not pay dividends, reinvesting cash flows into growth initiatives. Future trends will depend on Pagaya’s ability to monetize its AI platform more effectively while managing costs. Expansion into new credit markets or geographies could drive further top-line growth.

Valuation And Market Expectations

Market expectations likely hinge on Pagaya’s ability to transition toward profitability and scale its AI-driven lending solutions. The current valuation reflects high growth potential but also significant execution risk. Investors may be pricing in future margin improvements as the company achieves greater operational leverage.

Strategic Advantages And Outlook

Pagaya’s strategic advantage lies in its proprietary AI technology and partnerships with financial institutions. The outlook depends on its ability to sustain revenue growth while narrowing losses. Regulatory tailwinds in fintech and increasing adoption of AI in credit decisions could benefit the company, but competition and macroeconomic headwinds pose risks.

Sources

Company filings, CIK 0001883085

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount